Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.05% first-year return on $109k initial cash invested.
-16.05%
Cash On Cash
3.05%
Cap Rate
0.5
DSCR
$2,335
Rent
-$1,457
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,335 income − $3,792 expenses = $1,457 out of pocket
Investment Breakdown
|
Purchase Price
$519k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$104k
Closing costs
1%
$5,186
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,335
Total Expenses
$3,792
Mortgage P&I
114%
$2,656
Property Taxes
15%
$344
Home Insurance
8%
$184
HOA
0%
$0
Property Management
10%
$234
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0